DDM Analysis: RPTIX

Valuation Snapshot

Stable Growth	$81.38 - $131.77	$104.03
Multi-Stage	$103.92 - $113.59	$108.66
Blended Fair Value	$106.35
Current Price	$108.24
Upside	-1.75%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.00%	10.95%	4.36	4.31	6.62	3.29	2.85	0.00	2.19	2.10	4.12	1.80
YoY Growth	-	-	1.29%	-34.93%	101.22%	15.25%	0.00%	-100.00%	4.12%	-48.93%	129.17%	16.49%
Dividend Yield	-	-	4.03%	4.52%	6.35%	2.82%	3.90%	0.00%	2.48%	2.58%	5.64%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,891.30
(-) Cash Dividends Paid (M)	1,126.00
(=) Cash Retained (M)	765.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	378.26	236.41	141.85
Cash Retained (M)	765.30	765.30	765.30
(-) Cash Required (M)	-378.26	-236.41	-141.85
(=) Excess Retained (M)	387.04	528.89	623.45
(/) Shares Outstanding (M)	257.13	257.13	257.13
(=) Excess Retained per Share	1.51	2.06	2.42
LTM Dividend per Share	4.38	4.38	4.38
(+) Excess Retained per Share	1.51	2.06	2.42
(=) Adjusted Dividend	5.88	6.44	6.80
WACC / Discount Rate	9.11%	9.11%	9.11%
Growth Rate	1.76%	2.76%	3.76%
Fair Value	$81.38	$104.03	$131.77
Upside / Downside	-24.81%	-3.89%	21.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,891.30	1,943.44	1,997.01	2,052.07	2,108.64	2,166.77	2,231.77
Payout Ratio	59.54%	65.63%	71.72%	77.81%	83.91%	90.00%	92.50%
Projected Dividends (M)	1,126.00	1,275.45	1,432.29	1,596.80	1,769.30	1,950.09	2,064.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.11%	9.11%	9.11%
Growth Rate	1.76%	2.76%	3.76%
Year 1 PV (M)	1,157.54	1,168.92	1,180.29
Year 2 PV (M)	1,179.71	1,203.01	1,226.54
Year 3 PV (M)	1,193.62	1,229.16	1,265.40
Year 4 PV (M)	1,200.30	1,248.18	1,297.48
Year 5 PV (M)	1,200.65	1,260.81	1,323.37
PV of Terminal Value (M)	20,788.42	21,830.17	22,913.27
Equity Value (M)	26,720.23	27,940.25	29,206.35
Shares Outstanding (M)	257.13	257.13	257.13
Fair Value	$103.92	$108.66	$113.59
Upside / Downside	-3.99%	0.39%	4.94%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

T. Rowe Price Mid-Cap Growth Fund (RPTIX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener